Income Breakdown
| TV Revenue | $434K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $395K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $370K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $955K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$466K |
$1.7M |
$-1.3M |
$-25.0M |
| Oct 2028 |
$463K |
$1.8M |
$-1.3M |
$-23.7M |
| Sep 2028 |
$466K |
$2.0M |
$-1.6M |
$-22.4M |
| Aug 2028 |
$468K |
$1.7M |
$-1.3M |
$-20.8M |
| Jul 2028 |
$471K |
$1.7M |
$-1.2M |
$-19.6M |
| Jun 2028 |
$476K |
$1.7M |
$-1.2M |
$-18.3M |
| May 2028 |
$171K |
$1.3M |
$-1.1M |
$-17.1M |
| Apr 2028 |
$190K |
$1.2M |
$-971K |
$-16.0M |
| Mar 2028 |
$169K |
$1.1M |
$-965K |
$-15.0M |
| Feb 2028 |
$213K |
$1.1M |
$-883K |
$-14.1M |
| Jan 2028 |
$215K |
$1.7M |
$-1.5M |
$-13.2M |
| Dec 2027 |
$271K |
$1.1M |
$-825K |
$-11.7M |